Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.64% first-year return on $223k initial cash invested.
-27.64%
Cash On Cash
-0.07%
Cap Rate
-0.01
DSCR
$2,404
Rent
-$5,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,404 income − $7,544 expenses = $5,140 out of pocket
Investment Breakdown
|
Purchase Price
$977k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,770
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,404
Total Expenses
$7,544
Mortgage P&I
207%
$4,986
Property Taxes
39%
$940
Home Insurance
15%
$349
HOA
5%
$115
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$601